Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.03% first-year return on $68,229 initial cash invested.
-10.03%
Cash On Cash
4.4%
Cap Rate
0.72
DSCR
$2,045
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,045 income − $2,615 expenses = $570 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,045
Total Expenses
$2,615
Mortgage P&I
81%
$1,658
Property Taxes
15%
$306
Home Insurance
6%
$116
HOA
0%
$4
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0